REKAP

KLS X -AB X AGM A B XI IPA XI IPS XI AGM A - B XII IPA XII IPS XII AGM

JML MAPEL 16 16 14 14 13 14 14 13
JML SISWA 55 55 26 26 60 26 28 43
ASUMSI RP. 7000 PER MAPEL
40% Rp 49,600 Rp 49,600 Rp 43,400 Rp 43,400 Rp 40,300 Rp 43,400 Rp 43,400 Rp 40,300
SISWA BAYAR / ANAK Rp 112,000 Rp 112,000 Rp 98,000 Rp 98,000 Rp 91,000 Rp 98,000 Rp 98,000 Rp 91,000
KE DISTRIBUTR / SISWA Rp 62,400 Rp 62,400 Rp 54,600 Rp 54,600 Rp 50,700 Rp 54,600 Rp 54,600 Rp 50,700
REKAP ALL SISWA KE DIS Rp 3,432,000 Rp 3,432,000 Rp 1,419,600 Rp 1,419,600 Rp 3,042,000 Rp 1,419,600 Rp 1,528,800 Rp 2,180,100
LABA MADRASAH Rp 2,728,000 Rp 2,728,000 Rp 1,128,400 Rp 1,128,400 Rp 2,418,000 Rp 1,128,400 Rp 1,215,200 Rp 1,732,900
PENGELOLA 10 % Rp 272,800 Rp 272,800 Rp 112,840 Rp 112,840 Rp 241,800 Rp 112,840 Rp 121,520 Rp 173,290

jmlh buku per siswa 20 20 20 20 20 20 20 20

buku tugas 1100 1100 520 520 1200
harga persiswa Rp. 4000 Rp 80,000 Rp 80,000 Rp 80,000 Rp 80,000 Rp 80,000 Rp 80,000 Rp 80,000 Rp 80,000
rekap per kelas Rp 4,400,000 Rp 4,400,000 Rp 2,080,000 Rp 2,080,000 Rp 4,800,000 Rp 2,080,000 Rp 2,240,000 Rp 3,440,000

KAOS OLAHRAGA Rp 100,000 Rp 100,000

SERAGAM PUTIH ABU2 Rp 100,000 Rp 100,000
ATRIBUT Rp 50,000 Rp 50,000
UTS UAS Rp 150,000 Rp 150,000

Rp 592,000 Rp 592,000 Rp 17,760,000

 319

Rp 19,200,000

Rp 17,873,700

4440